BYD Electronic (International) Company Limited - SEHK:285
Valuation And Growth
Segments
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Feb-28-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 | Nov-30-2011 | Oct-31-2011 | Sep-30-2011 | Aug-31-2011 | Jul-31-2011 | Jun-30-2011 | May-31-2011 | Apr-30-2011 | Mar-31-2011 | Feb-28-2011 | Jan-31-2011 | Dec-31-2010 | Nov-30-2010 | Oct-31-2010 | Sep-30-2010 | Aug-31-2010 | Jul-31-2010 | Jun-30-2010 | May-31-2010 | Apr-30-2010 | Mar-31-2010 | Feb-28-2010 | Jan-31-2010 | Dec-31-2009 | Nov-30-2009 | Oct-31-2009 | Sep-30-2009 | Aug-31-2009 | Jul-31-2009 | Jun-30-2009 | May-31-2009 | Apr-30-2009 | Mar-31-2009 | Feb-28-2009 | Jan-31-2009 | Dec-31-2008 | Nov-30-2008 | Oct-31-2008 | Sep-30-2008 | Aug-31-2008 | Jul-31-2008 | Jun-30-2008 | May-31-2008 | Apr-30-2008 | Mar-31-2008 | Feb-29-2008 | Jan-31-2008 | Dec-31-2007 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 44.06 | 44.06 | 43.82 | 36.76 | 35.77 | 34.87 | 31.25 | 15.09 | 19.11 | 16.68 | 13.32 | - | - | - | - | - | - | - | - | 49.55 | 38.41 | 36.79 | 38.32 | - | - | - | - | - | - | 277.44 | - | 25.78 | 32.36 | 21.87 | 19.93 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.64 | 16.26 | 14.67 | 21.66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 188.09 | 143.78 | 137.75 | 106.34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.54 | 33.51 | 23.22 | 21.23 | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.27 | 5.31 | 2.66 | 1.84 | 1.02 | 1.02 | 0.65 | 0.86 | 0.89 | 2.34 | 3.19 | - | 3.07 | 2.17 | 1.49 | 1.72 | 2.51 | 1.09 | 1.70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 45.45 | 45.45 | 45.18 | 37.12 | 35.99 | 34.97 | 30.84 | 14.59 | 18.72 | 16.23 | 12.77 | - | - | - | - | - | - | - | - | 55.54 | 44.02 | 42.35 | 43.93 | - | - | - | - | - | - | - | - | 29.44 | 36.17 | 25.45 | 23.47 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.09 | 21.64 | 20.01 | 27.19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 224.83 | 176.31 | 169.70 | 135.31 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 38.69 | 44.76 | 34.30 | 32.27 | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.79 | 11.83 | 9.18 | 8.36 | 7.54 | 7.54 | 7.17 | 4.49 | 4.52 | 5.98 | 6.82 | - | 5.28 | 4.38 | 3.69 | 3.93 | 4.71 | 3.29 | 3.91 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 30.54 | 30.54 | 30.36 | 24.95 | 24.19 | 23.50 | 20.72 | 21.25 | 27.26 | 23.63 | 18.60 | 20.17 | 33.69 | 30.45 | 41.66 | 40.58 | 37.11 | 40.64 | 41.38 | 48.67 | 38.58 | 37.12 | 38.50 | 39.72 | 49.42 | 58.50 | 54.28 | 54.93 | 49.31 | 41.00 | 45.20 | 23.88 | 29.33 | 20.64 | 19.03 | 18.72 | 12.77 | 13.61 | 16.64 | 16.88 | 13.50 | 16.00 | 20.70 | 19.18 | 24.89 | 24.89 | 20.18 | 22.16 | 35.08 | 43.55 | 32.93 | 31.10 | 27.01 | 31.59 | 26.64 | 50.03 | 32.69 | 27.34 | 33.06 | 24.59 | 24.66 | 25.75 | 25.31 | 23.65 | 22.84 | 19.83 | 15.93 | 15.04 | 13.52 | 12.50 | 16.98 | 12.26 | 10.80 | 10.37 | 10.59 | 11.81 | 9.89 | 12.39 | 8.88 | 9.10 | 10.67 | 12.38 | 11.98 | 14.63 | 26.24 | 26.08 | 23.02 | 25.30 | 28.54 | 31.25 | 29.22 | 42.99 | 33.71 | 32.45 | 25.87 | 23.52 | 21.29 | 15.84 | 15.46 | 17.49 | 15.51 | 16.38 | 16.60 | 17.16 | 12.68 | 12.42 | 12.94 | 13.03 | 12.98 | 9.68 | 12.35 | 13.42 | 15.11 | 14.28 | 13.30 | 16.78 | 27.32 | 32.94 | 30.44 | 25.50 | 23.44 | 22.01 | 20.30 | 23.52 | 24.99 | 24.36 | 19.49 | 20.94 | 24.23 | 18.57 | 17.47 | 16.59 | 24.75 | 21.12 | 24.75 | 20.74 | 19.92 | 19.04 | 18.76 | 26.57 | 27.03 | 32.06 | 26.83 | 15.54 | 13.99 | 12.95 | 10.05 | 9.15 | 8.25 | 8.25 | 7.85 | 6.53 | 6.58 | 8.70 | 9.93 | 9.93 | 8.30 | 6.88 | 5.81 | 6.17 | 7.41 | 5.18 | 6.15 | 7.35 | 8.73 | 10.58 | 11.01 | 13.10 | 15.89 | 16.66 | 13.16 | 12.30 | 13.13 | 14.32 | 12.01 | 16.22 | 16.33 | 18.32 | 21.02 | 23.94 | 33.69 | 34.47 | 33.32 | 33.58 | 38.41 | 22.72 | 18.78 | 20.12 | 18.77 | 21.69 | 15.66 | 10.81 | 7.18 | 6.96 | 7.20 | 5.59 | 6.15 | 6.73 | 7.91 | 9.85 | 12.00 | 17.99 | 22.34 | 29.04 | 33.11 | 30.18 | 44.24 |
P/LTM EPS | 21.94 | 21.94 | 21.81 | 17.92 | 17.37 | 16.88 | 14.88 | 15.38 | 19.74 | 17.11 | 13.46 | 14.60 | 22.53 | 20.36 | 27.86 | 27.14 | 24.81 | 27.17 | 27.67 | 32.08 | 25.43 | 24.46 | 25.37 | 26.18 | 33.79 | 40.01 | 37.12 | 37.57 | 33.72 | 28.04 | 30.91 | 16.01 | 19.67 | 13.84 | 12.76 | 12.56 | 8.90 | 9.49 | 11.60 | 11.76 | 9.40 | 11.15 | 14.42 | 13.70 | 17.78 | 17.78 | 14.42 | 15.83 | 25.41 | 31.55 | 23.86 | 22.53 | 19.57 | 22.89 | 19.30 | 34.23 | 22.37 | 18.71 | 22.62 | 16.31 | 17.75 | 18.53 | 18.22 | 17.02 | 16.44 | 14.28 | 11.47 | 11.23 | 10.09 | 9.33 | 12.68 | 9.15 | 7.96 | 7.64 | 7.80 | 8.71 | 7.29 | 9.13 | 6.54 | 6.65 | 7.80 | 9.04 | 8.75 | 10.69 | 19.45 | 19.33 | 17.06 | 18.75 | 21.15 | 23.16 | 21.66 | 32.29 | 25.32 | 24.37 | 19.43 | 17.67 | 15.36 | 11.43 | 11.15 | 12.61 | 11.19 | 11.81 | 11.98 | 12.26 | 9.06 | 8.88 | 9.25 | 9.31 | 10.26 | 7.65 | 9.77 | 10.61 | 11.95 | 11.29 | 10.52 | 12.89 | 20.99 | 25.30 | 23.38 | 19.59 | 16.98 | 15.94 | 14.71 | 17.04 | 18.10 | 17.65 | 14.12 | 15.55 | 17.99 | 13.78 | 12.97 | 12.32 | 18.53 | 15.82 | 18.53 | 15.53 | 14.91 | 14.25 | 14.05 | 19.46 | 19.80 | 23.48 | 19.65 | 11.38 | 9.77 | 9.03 | 7.01 | 6.38 | 5.75 | 5.75 | 5.48 | 4.67 | 4.70 | 6.22 | 7.10 | 7.10 | 5.86 | 4.86 | 4.10 | 4.36 | 5.23 | 3.65 | 4.34 | 5.12 | 6.08 | 7.37 | 7.66 | 9.12 | 10.89 | 11.42 | 9.02 | 8.43 | 9.00 | 9.82 | 8.23 | 11.32 | 11.40 | 12.79 | 14.67 | 16.71 | 22.60 | 23.13 | 22.36 | 22.53 | 25.77 | 15.24 | 12.60 | 13.26 | 12.38 | 14.30 | 10.32 | 7.13 | 4.62 | 4.48 | 4.63 | 3.60 | 3.96 | 4.33 | 5.09 | 6.12 | 7.46 | 11.18 | 13.89 | 18.12 | 20.66 | 18.84 | 27.61 |
P/BV | 2.99 | 2.99 | 2.97 | 2.44 | 2.37 | 2.30 | 2.03 | 2.12 | 2.72 | 2.36 | 1.85 | 2.01 | 2.30 | 2.08 | 2.85 | 2.77 | 2.54 | 2.78 | 2.83 | 2.32 | 1.84 | 1.77 | 1.84 | 1.90 | 1.80 | 2.13 | 1.98 | 2.00 | 1.80 | 1.49 | 1.65 | 1.54 | 1.89 | 1.33 | 1.23 | 1.21 | 1.76 | 1.87 | 2.29 | 2.32 | 1.86 | 2.20 | 2.85 | 3.35 | 4.34 | 4.34 | 3.52 | 3.87 | 4.60 | 5.72 | 4.32 | 4.08 | 3.54 | 4.15 | 3.50 | 3.22 | 2.10 | 1.76 | 2.13 | 1.53 | 1.81 | 1.89 | 1.86 | 1.74 | 1.68 | 1.46 | 1.17 | 1.55 | 1.40 | 1.29 | 1.75 | 1.27 | 1.29 | 1.24 | 1.27 | 1.41 | 1.18 | 1.48 | 1.06 | 1.21 | 1.42 | 1.65 | 1.59 | 1.95 | 2.94 | 2.92 | 2.58 | 2.83 | 3.19 | 3.50 | 3.27 | 3.39 | 2.66 | 2.56 | 2.04 | 1.85 | 1.45 | 1.08 | 1.05 | 1.19 | 1.06 | 1.11 | 1.13 | 1.06 | 0.78 | 0.76 | 0.80 | 0.80 | 0.78 | 0.58 | 0.74 | 0.81 | 0.91 | 0.86 | 0.80 | 1.20 | 1.96 | 2.36 | 2.18 | 1.83 | 1.66 | 1.56 | 1.44 | 1.67 | 1.77 | 1.73 | 1.38 | 1.14 | 1.32 | 1.01 | 0.95 | 0.90 | 0.94 | 0.81 | 0.94 | 0.79 | 0.76 | 0.73 | 0.72 | 0.89 | 0.91 | 1.08 | 0.90 | 0.52 | 0.64 | 0.59 | 0.46 | 0.42 | 0.38 | 0.38 | 0.36 | 0.35 | 0.35 | 0.47 | 0.54 | 0.54 | 0.75 | 0.63 | 0.53 | 0.56 | 0.67 | 0.47 | 0.56 | 0.71 | 0.84 | 1.02 | 1.06 | 1.26 | 1.42 | 1.49 | 1.18 | 1.10 | 1.17 | 1.28 | 1.07 | 1.30 | 1.31 | 1.46 | 1.68 | 1.91 | 2.11 | 2.16 | 2.08 | 2.10 | 2.40 | 1.42 | 1.18 | 1.73 | 1.62 | 1.87 | 1.35 | 0.93 | 0.96 | 0.93 | 0.97 | 0.75 | 0.83 | 0.90 | 1.06 | 1.60 | 1.95 | 2.92 | 3.63 | 17.94 | 20.45 | 18.64 | 27.33 |
P/Tangible BV | 4.20 | 4.20 | 4.18 | 3.43 | 3.33 | 3.23 | 2.85 | 3.06 | 3.92 | 3.40 | 2.68 | 2.90 | 2.30 | 2.08 | 2.85 | 2.77 | 2.54 | 2.78 | 2.83 | 2.33 | 1.84 | 1.77 | 1.84 | 1.90 | 1.80 | 2.13 | 1.98 | 2.00 | 1.80 | 1.49 | 1.65 | 1.54 | 1.89 | 1.33 | 1.23 | 1.21 | 1.76 | 1.87 | 2.29 | 2.32 | 1.86 | 2.20 | 2.85 | 3.35 | 4.35 | 4.35 | 3.52 | 3.87 | 4.61 | 5.72 | 4.32 | 4.08 | 3.55 | 4.15 | 3.50 | 3.22 | 2.10 | 1.76 | 2.13 | 1.54 | 1.81 | 1.89 | 1.86 | 1.74 | 1.68 | 1.46 | 1.17 | 1.55 | 1.40 | 1.29 | 1.75 | 1.27 | 1.29 | 1.24 | 1.27 | 1.42 | 1.18 | 1.48 | 1.06 | 1.21 | 1.42 | 1.65 | 1.60 | 1.95 | 2.94 | 2.92 | 2.58 | 2.84 | 3.20 | 3.50 | 3.28 | 3.40 | 2.66 | 2.56 | 2.04 | 1.86 | 1.45 | 1.08 | 1.06 | 1.19 | 1.06 | 1.12 | 1.13 | 1.06 | 0.78 | 0.77 | 0.80 | 0.80 | 0.78 | 0.58 | 0.74 | 0.81 | 0.91 | 0.86 | 0.80 | 1.21 | 1.96 | 2.37 | 2.19 | 1.83 | 1.67 | 1.56 | 1.44 | 1.67 | 1.78 | 1.73 | 1.39 | 1.14 | 1.32 | 1.01 | 0.95 | 0.91 | 0.95 | 0.81 | 0.95 | 0.79 | 0.76 | 0.73 | 0.72 | 0.89 | 0.91 | 1.08 | 0.90 | 0.52 | 0.64 | 0.59 | 0.46 | 0.42 | 0.38 | 0.38 | 0.36 | 0.35 | 0.36 | 0.47 | 0.54 | 0.54 | 0.76 | 0.63 | 0.53 | 0.56 | 0.67 | 0.47 | 0.56 | 0.71 | 0.84 | 1.02 | 1.06 | 1.26 | 1.42 | 1.49 | 1.18 | 1.10 | 1.17 | 1.28 | 1.07 | 1.30 | 1.31 | 1.47 | 1.68 | 1.92 | 2.11 | 2.16 | 2.09 | 2.11 | 2.41 | 1.42 | 1.18 | 1.74 | 1.62 | 1.87 | 1.35 | 0.93 | 0.97 | 0.94 | 0.97 | 0.75 | 0.83 | 0.91 | 1.07 | 1.61 | 1.96 | 2.93 | 3.64 | 18.09 | 20.63 | 18.80 | 27.57 |
TEV/LTM Total Revenue | 0.64 | 0.64 | 0.64 | 0.54 | 0.52 | 0.51 | 0.46 | 0.51 | 0.64 | 0.56 | 0.45 | 0.50 | 0.49 | 0.44 | 0.61 | 0.59 | 0.54 | 0.59 | 0.60 | 0.51 | 0.40 | 0.38 | 0.40 | 0.42 | 0.46 | 0.55 | 0.51 | 0.52 | 0.46 | 0.38 | 0.42 | 0.37 | 0.47 | 0.32 | 0.29 | 0.30 | 0.45 | 0.48 | 0.59 | 0.60 | 0.48 | 0.57 | 0.74 | 0.99 | 1.30 | 1.30 | 1.05 | 1.17 | 1.40 | 1.75 | 1.31 | 1.24 | 1.07 | 1.26 | 1.05 | 1.01 | 0.65 | 0.54 | 0.66 | 0.46 | 0.60 | 0.63 | 0.62 | 0.58 | 0.55 | 0.48 | 0.37 | 0.48 | 0.41 | 0.37 | 0.55 | 0.37 | 0.39 | 0.37 | 0.38 | 0.44 | 0.35 | 0.46 | 0.31 | 0.36 | 0.43 | 0.52 | 0.50 | 0.64 | 0.91 | 0.90 | 0.79 | 0.88 | 1.00 | 1.10 | 1.02 | 0.99 | 0.76 | 0.73 | 0.56 | 0.51 | 0.39 | 0.27 | 0.26 | 0.31 | 0.26 | 0.28 | 0.29 | 0.30 | 0.20 | 0.20 | 0.21 | 0.21 | 0.29 | 0.19 | 0.27 | 0.30 | 0.35 | 0.33 | 0.30 | 0.48 | 0.85 | 1.04 | 0.96 | 0.80 | 0.78 | 0.72 | 0.66 | 0.78 | 0.83 | 0.81 | 0.63 | 0.45 | 0.55 | 0.38 | 0.35 | 0.34 | 0.41 | 0.33 | 0.41 | 0.33 | 0.31 | 0.29 | 0.28 | 0.36 | 0.37 | 0.47 | 0.37 | 0.16 | 0.17 | 0.14 | 0.07 | 0.05 | 0.03 | 0.03 | 0.02 | 0.03 | 0.04 | 0.09 | 0.13 | 0.14 | 0.20 | 0.14 | 0.10 | 0.11 | 0.17 | 0.07 | 0.11 | 0.21 | 0.27 | 0.35 | 0.37 | 0.46 | 0.58 | 0.61 | 0.47 | 0.43 | 0.46 | 0.51 | 0.42 | 0.64 | 0.64 | 0.73 | 0.86 | 1.03 | 1.33 | 1.37 | 1.32 | 1.33 | 1.54 | 0.86 | 0.69 | 1.03 | 0.95 | 1.12 | 0.77 | 0.54 | 0.45 | 0.43 | 0.46 | 0.30 | 0.35 | 0.41 | 0.53 | 1.05 | 1.37 | 2.22 | 2.84 | 5.83 | 6.62 | 6.05 | 8.50 |
Market Cap/LTM Total Revenue | 0.58 | 0.58 | 0.58 | 0.48 | 0.46 | 0.45 | 0.40 | 0.48 | 0.61 | 0.53 | 0.42 | 0.45 | 0.52 | 0.47 | 0.64 | 0.62 | 0.57 | 0.62 | 0.63 | 0.56 | 0.44 | 0.42 | 0.44 | 0.45 | 0.50 | 0.59 | 0.55 | 0.55 | 0.50 | 0.41 | 0.46 | 0.42 | 0.51 | 0.36 | 0.33 | 0.33 | 0.48 | 0.51 | 0.62 | 0.63 | 0.50 | 0.60 | 0.77 | 1.02 | 1.32 | 1.32 | 1.07 | 1.18 | 1.45 | 1.80 | 1.36 | 1.29 | 1.12 | 1.31 | 1.10 | 1.03 | 0.67 | 0.56 | 0.68 | 0.49 | 0.65 | 0.67 | 0.66 | 0.62 | 0.60 | 0.52 | 0.42 | 0.60 | 0.54 | 0.50 | 0.68 | 0.49 | 0.47 | 0.45 | 0.46 | 0.51 | 0.43 | 0.54 | 0.38 | 0.44 | 0.52 | 0.60 | 0.58 | 0.71 | 0.98 | 0.97 | 0.86 | 0.94 | 1.06 | 1.17 | 1.09 | 1.08 | 0.85 | 0.82 | 0.65 | 0.59 | 0.46 | 0.34 | 0.33 | 0.38 | 0.34 | 0.35 | 0.36 | 0.38 | 0.28 | 0.28 | 0.29 | 0.29 | 0.39 | 0.29 | 0.37 | 0.40 | 0.45 | 0.43 | 0.40 | 0.59 | 0.95 | 1.15 | 1.06 | 0.89 | 0.89 | 0.84 | 0.77 | 0.89 | 0.95 | 0.93 | 0.74 | 0.63 | 0.73 | 0.56 | 0.52 | 0.50 | 0.55 | 0.47 | 0.55 | 0.46 | 0.44 | 0.42 | 0.42 | 0.52 | 0.53 | 0.63 | 0.53 | 0.31 | 0.34 | 0.32 | 0.25 | 0.22 | 0.20 | 0.20 | 0.19 | 0.18 | 0.18 | 0.24 | 0.27 | 0.27 | 0.35 | 0.29 | 0.24 | 0.26 | 0.31 | 0.22 | 0.26 | 0.32 | 0.38 | 0.46 | 0.48 | 0.57 | 0.65 | 0.69 | 0.54 | 0.51 | 0.54 | 0.59 | 0.49 | 0.77 | 0.77 | 0.87 | 0.99 | 1.13 | 1.46 | 1.50 | 1.45 | 1.46 | 1.67 | 0.99 | 0.82 | 1.18 | 1.10 | 1.28 | 0.92 | 0.64 | 0.71 | 0.69 | 0.72 | 0.56 | 0.61 | 0.67 | 0.79 | 1.39 | 1.71 | 2.56 | 3.18 | 5.62 | 6.40 | 5.84 | 8.28 |
TEV/LTM EBITDA | 11.51 | 11.51 | 11.45 | 9.60 | 9.34 | 9.11 | 8.16 | 9.67 | 12.24 | 10.68 | 8.53 | 10.41 | 12.55 | 11.27 | 15.69 | 15.26 | 13.90 | 15.29 | 15.58 | 15.61 | 12.11 | 11.60 | 12.08 | 15.83 | 13.10 | 15.70 | 14.49 | 14.68 | 13.07 | 10.69 | 11.89 | 8.34 | 10.47 | 7.08 | 6.45 | 8.42 | 5.79 | 6.20 | 7.65 | 7.77 | 6.14 | 7.35 | 9.60 | 9.26 | 12.09 | 12.09 | 9.76 | 10.87 | 15.75 | 19.69 | 14.75 | 13.90 | 11.99 | 14.12 | 11.82 | 16.37 | 10.56 | 8.77 | 10.69 | 8.39 | 8.28 | 8.67 | 8.51 | 7.92 | 7.63 | 6.55 | 5.14 | 5.22 | 4.56 | 4.11 | 6.07 | 4.49 | 4.17 | 3.98 | 4.07 | 4.64 | 3.75 | 4.91 | 3.29 | 3.49 | 4.23 | 5.04 | 4.85 | 6.04 | 10.33 | 10.26 | 8.97 | 9.93 | 11.30 | 12.44 | 11.59 | 13.33 | 10.19 | 9.76 | 7.54 | 8.07 | 5.96 | 4.15 | 4.03 | 4.70 | 4.04 | 4.33 | 4.40 | 4.83 | 3.24 | 3.15 | 3.33 | 4.31 | 3.38 | 2.22 | 3.16 | 3.54 | 4.14 | 3.85 | 3.50 | 5.49 | 9.71 | 11.96 | 10.96 | 10.84 | 8.51 | 7.91 | 7.20 | 8.54 | 9.15 | 8.89 | 6.86 | 5.78 | 7.04 | 4.88 | 4.46 | 4.09 | 6.54 | 5.27 | 6.54 | 5.14 | 4.85 | 4.54 | 4.45 | 5.72 | 5.86 | 7.43 | 5.80 | 2.51 | 2.17 | 1.84 | 0.92 | 0.64 | 0.35 | 0.35 | 0.22 | 0.44 | 0.46 | 1.21 | 1.64 | 1.95 | 2.24 | 1.59 | 1.09 | 1.26 | 1.83 | 0.79 | 1.24 | 2.31 | 2.97 | 3.85 | 4.05 | 5.04 | 6.09 | 6.43 | 4.91 | 4.53 | 4.89 | 5.41 | 4.41 | 5.67 | 5.72 | 6.55 | 7.69 | 10.17 | 9.37 | 9.61 | 9.26 | 9.34 | 10.81 | 6.03 | 4.83 | 6.49 | 5.99 | 7.07 | 4.84 | 3.95 | 2.60 | 2.48 | 2.61 | 1.70 | 2.01 | 2.34 | 3.02 | 4.59 | 5.98 | 9.70 | 12.41 | 19.47 | 22.10 | 20.21 | 28.38 |
TEV/LTM EBIT | 25.40 | 25.40 | 25.26 | 21.19 | 20.62 | 20.10 | 18.01 | 17.96 | 22.74 | 19.85 | 15.84 | 17.65 | 36.77 | 33.02 | 45.97 | 44.72 | 40.71 | 44.78 | 45.64 | 90.49 | 70.15 | 67.20 | 69.99 | 74.59 | 100.25 | 120.16 | 110.91 | 112.33 | 100.01 | 81.81 | 91.01 | 23.41 | 29.39 | 19.86 | 18.10 | 18.89 | 8.92 | 9.54 | 11.79 | 11.97 | 9.46 | 11.32 | 14.80 | 12.51 | 16.34 | 16.34 | 13.18 | 14.71 | 25.89 | 32.37 | 24.25 | 22.85 | 19.72 | 23.22 | 19.44 | 53.76 | 34.68 | 28.80 | 35.09 | 24.57 | 25.19 | 26.37 | 25.89 | 24.08 | 23.19 | 19.90 | 15.63 | 10.74 | 9.36 | 8.45 | 12.48 | 8.41 | 7.71 | 7.35 | 7.53 | 8.57 | 6.94 | 9.07 | 6.08 | 5.79 | 7.02 | 8.37 | 8.06 | 10.43 | 19.88 | 19.75 | 17.26 | 19.11 | 21.76 | 23.96 | 22.31 | 36.13 | 27.62 | 26.46 | 20.43 | 18.39 | 18.99 | 13.23 | 12.83 | 14.97 | 12.88 | 13.79 | 14.04 | 16.32 | 10.96 | 10.64 | 11.27 | 11.48 | 8.72 | 5.72 | 8.15 | 9.13 | 10.67 | 9.91 | 9.02 | 11.49 | 20.33 | 25.04 | 22.95 | 19.11 | 15.30 | 14.23 | 12.95 | 15.37 | 16.46 | 16.00 | 12.34 | 11.55 | 14.06 | 9.74 | 8.91 | 8.57 | 20.02 | 16.14 | 20.02 | 15.73 | 14.85 | 13.91 | 13.62 | 25.82 | 26.47 | 33.57 | 26.19 | 11.20 | 6.01 | 5.09 | 2.55 | 1.76 | 0.97 | 0.97 | 0.62 | 1.00 | 1.04 | 2.74 | 3.73 | 4.05 | 3.86 | 2.72 | 1.87 | 2.16 | 3.14 | 1.36 | 2.14 | 3.74 | 4.80 | 6.22 | 6.54 | 8.15 | 9.79 | 10.33 | 7.89 | 7.28 | 7.86 | 8.69 | 7.08 | 9.30 | 9.38 | 10.76 | 12.62 | 15.02 | 14.78 | 15.15 | 14.60 | 14.73 | 17.05 | 9.51 | 7.61 | 8.87 | 8.19 | 9.67 | 6.61 | 4.64 | 3.18 | 3.03 | 3.20 | 2.08 | 2.46 | 2.87 | 3.69 | 5.28 | 6.88 | 11.17 | 14.29 | 21.53 | 24.44 | 22.35 | 31.39 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 | 7.74 | 7.74 | 8.03 | 8.03 | 8.03 | 7.56 | 7.56 | 7.56 | 7.04 | 7.04 | 7.04 | 7.04 | 6.52 | 6.52 | 5.92 | 5.92 | 5.92 | 5.96 | 5.96 | 5.96 | 6.00 | 6.00 | 6.00 | 6.39 | 6.39 | 6.39 | 6.77 | 6.77 | 6.77 | 8.34 | 8.34 | 8.34 | 9.95 | 9.95 | 9.95 | 11.43 | 11.43 | 11.43 | 13.17 | 13.17 | 13.17 | 12.02 | 12.02 | 12.02 | 10.65 | 10.65 | 10.65 | 9.17 | 9.17 | 9.17 | 7.46 | 7.46 | 7.46 | 7.86 | 7.86 | 7.86 | 8.34 | 8.34 | 8.34 | 9.21 | 9.21 | 9.21 | 10.16 | 10.16 | 10.16 | 10.16 | 10.16 | 10.16 | 10.15 | 10.15 | 10.15 | 10.56 | 10.56 | 10.56 | 11.00 | 11.00 | 11.00 | 10.24 | 10.24 | 10.24 | 9.48 | 9.48 | 9.48 | 8.58 | 8.58 | 8.58 | 7.62 | 7.62 | 7.62 | 6.91 | 6.91 | 6.91 | 6.18 | 6.18 | 6.18 | 6.32 | 6.32 | 6.32 | 6.50 | 6.50 | 6.50 | 7.89 | 7.89 | 7.89 | 9.90 | 9.90 | 9.90 | 10.26 | 10.26 | 10.26 | 10.61 | 10.61 | 10.61 | 10.75 | 10.75 | 10.75 | 10.89 | 10.89 | 10.89 | 10.68 | 10.68 | 10.68 | 10.45 | 10.45 | 10.45 | 9.98 | 9.98 | 9.98 | 9.46 | 9.46 | 9.46 | 8.96 | 8.96 | 8.96 | 8.45 | 8.45 | 8.45 | 9.16 | 9.16 | 9.16 | 9.83 | 9.83 | 9.83 | 10.18 | 10.18 | 10.18 | 10.51 | 10.51 | 10.51 | 11.09 | 11.09 | 11.09 | 11.63 | 11.63 | 11.63 | 12.03 | 12.03 | 12.03 | 12.43 | 12.43 | 12.43 | 12.73 | 12.73 | 12.73 | 13.06 | 13.06 | 13.06 | 13.44 | 13.44 | 13.44 | 13.95 | 13.95 | 13.95 | 15.66 | 15.66 | 15.66 | 17.85 | 17.85 | 17.85 | 18.91 | 18.91 | 18.91 | 19.98 | 19.98 | 19.98 | 20.44 | 20.44 | 20.44 | 20.95 | 20.95 | 20.95 | 23.35 | 23.35 | 23.35 | 26.49 | 26.49 | 26.49 | 29.58 | 29.58 | 29.58 |
SG&A Margin | 1.83 | 1.83 | 1.83 | 1.83 | 1.83 | 1.83 | 1.83 | 1.70 | 1.70 | 1.54 | 1.54 | 1.54 | 1.57 | 1.57 | 1.57 | 1.60 | 1.60 | 1.60 | 1.60 | 1.63 | 1.63 | 1.65 | 1.65 | 1.65 | 1.70 | 1.70 | 1.70 | 1.77 | 1.77 | 1.77 | 1.62 | 1.62 | 1.62 | 1.48 | 1.48 | 1.48 | 1.34 | 1.34 | 1.34 | 1.20 | 1.20 | 1.20 | 1.22 | 1.22 | 1.22 | 1.24 | 1.24 | 1.24 | 1.31 | 1.31 | 1.31 | 1.40 | 1.40 | 1.40 | 1.51 | 1.51 | 1.51 | 1.65 | 1.65 | 1.65 | 1.76 | 1.76 | 1.76 | 1.89 | 1.89 | 1.89 | 1.88 | 1.88 | 1.88 | 1.86 | 1.86 | 1.86 | 1.78 | 1.78 | 1.78 | 1.69 | 1.69 | 1.69 | 1.70 | 1.70 | 1.70 | 1.71 | 1.71 | 1.71 | 1.82 | 1.82 | 1.82 | 1.94 | 1.94 | 1.94 | 1.98 | 1.98 | 1.98 | 2.03 | 2.03 | 2.03 | 1.91 | 1.91 | 1.91 | 1.77 | 1.77 | 1.77 | 1.91 | 1.91 | 1.91 | 2.07 | 2.07 | 2.07 | 2.45 | 2.45 | 2.45 | 3.00 | 3.00 | 3.00 | 2.88 | 2.88 | 2.88 | 2.77 | 2.77 | 2.77 | 2.76 | 2.76 | 2.76 | 2.75 | 2.75 | 2.75 | 2.85 | 2.85 | 2.85 | 2.96 | 2.96 | 2.96 | 3.09 | 3.09 | 3.09 | 3.22 | 3.22 | 3.22 | 3.12 | 3.12 | 3.12 | 3.02 | 3.02 | 3.02 | 3.14 | 3.14 | 3.14 | 3.26 | 3.26 | 3.26 | 3.45 | 3.45 | 3.45 | 3.63 | 3.63 | 3.63 | 3.36 | 3.36 | 3.36 | 3.10 | 3.10 | 3.10 | 2.94 | 2.94 | 2.94 | 2.78 | 2.78 | 2.78 | 2.75 | 2.75 | 2.75 | 2.72 | 2.72 | 2.72 | 2.98 | 2.98 | 2.98 | 3.34 | 3.34 | 3.34 | 3.60 | 3.60 | 3.60 | 3.94 | 3.94 | 3.94 | 4.08 | 4.08 | 4.08 | 4.22 | 4.22 | 4.22 | 4.10 | 4.10 | 4.10 | 3.96 | 3.96 | 3.96 | 3.79 | 3.79 | 3.79 | 3.58 | 3.58 | 3.58 | 4.02 | 4.02 | 4.02 |
EBITDA Margin | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 | 5.14 | 5.14 | 4.98 | 4.98 | 4.98 | 4.31 | 4.31 | 4.31 | 3.58 | 3.58 | 3.58 | 3.58 | 3.29 | 3.29 | 2.96 | 2.96 | 2.96 | 3.05 | 3.05 | 3.05 | 3.16 | 3.16 | 3.16 | 3.64 | 3.64 | 3.64 | 4.12 | 4.12 | 4.12 | 5.72 | 5.72 | 5.72 | 7.37 | 7.37 | 7.37 | 8.73 | 8.73 | 8.73 | 10.34 | 10.34 | 10.34 | 9.46 | 9.46 | 9.46 | 8.41 | 8.41 | 8.41 | 7.17 | 7.17 | 7.17 | 5.74 | 5.74 | 5.74 | 6.23 | 6.23 | 6.23 | 6.81 | 6.81 | 6.81 | 7.91 | 7.91 | 7.91 | 9.10 | 9.10 | 9.10 | 9.27 | 9.27 | 9.27 | 9.43 | 9.43 | 9.43 | 9.85 | 9.85 | 9.85 | 10.28 | 10.28 | 10.28 | 9.69 | 9.69 | 9.69 | 9.11 | 9.11 | 9.11 | 8.39 | 8.39 | 8.39 | 7.63 | 7.63 | 7.63 | 7.09 | 7.09 | 7.09 | 6.53 | 6.53 | 6.53 | 6.41 | 6.41 | 6.41 | 6.26 | 6.26 | 6.26 | 7.16 | 7.16 | 7.16 | 8.46 | 8.46 | 8.46 | 8.59 | 8.59 | 8.59 | 8.72 | 8.72 | 8.72 | 8.90 | 8.90 | 8.90 | 9.11 | 9.11 | 9.11 | 8.52 | 8.52 | 8.52 | 7.86 | 7.86 | 7.86 | 7.13 | 7.13 | 7.13 | 6.34 | 6.34 | 6.34 | 6.32 | 6.32 | 6.32 | 6.30 | 6.30 | 6.30 | 6.68 | 6.68 | 6.68 | 7.03 | 7.03 | 7.03 | 7.02 | 7.02 | 7.02 | 7.01 | 7.01 | 7.01 | 8.35 | 8.35 | 8.35 | 9.60 | 9.60 | 9.60 | 9.64 | 9.64 | 9.64 | 9.67 | 9.67 | 9.67 | 9.42 | 9.42 | 9.42 | 9.14 | 9.14 | 9.14 | 9.83 | 9.83 | 9.83 | 10.75 | 10.75 | 10.75 | 12.24 | 12.24 | 12.24 | 14.16 | 14.16 | 14.16 | 15.03 | 15.03 | 15.03 | 15.91 | 15.91 | 15.91 | 16.64 | 16.64 | 16.64 | 17.47 | 17.47 | 17.47 | 19.79 | 19.79 | 19.79 | 22.84 | 22.84 | 22.84 | 25.71 | 25.71 | 25.71 |
EBIT Margin | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 | 2.67 | 2.67 | 2.83 | 2.83 | 2.83 | 2.11 | 2.11 | 2.11 | 1.33 | 1.33 | 1.33 | 1.33 | 0.97 | 0.97 | 0.57 | 0.57 | 0.57 | 0.52 | 0.52 | 0.52 | 0.46 | 0.46 | 0.46 | 1.03 | 1.03 | 1.03 | 1.59 | 1.59 | 1.59 | 3.28 | 3.28 | 3.28 | 5.02 | 5.02 | 5.02 | 6.36 | 6.36 | 6.36 | 7.94 | 7.94 | 7.94 | 6.74 | 6.74 | 6.74 | 5.31 | 5.31 | 5.31 | 3.71 | 3.71 | 3.71 | 1.87 | 1.87 | 1.87 | 2.11 | 2.11 | 2.11 | 2.39 | 2.39 | 2.39 | 3.37 | 3.37 | 3.37 | 4.43 | 4.43 | 4.43 | 4.77 | 4.77 | 4.77 | 5.10 | 5.10 | 5.10 | 5.63 | 5.63 | 5.63 | 6.19 | 6.19 | 6.19 | 5.53 | 5.53 | 5.53 | 4.87 | 4.87 | 4.87 | 3.92 | 3.92 | 3.92 | 2.92 | 2.92 | 2.92 | 2.50 | 2.50 | 2.50 | 2.05 | 2.05 | 2.05 | 1.96 | 1.96 | 1.96 | 1.85 | 1.85 | 1.85 | 2.44 | 2.44 | 2.44 | 3.28 | 3.28 | 3.28 | 3.72 | 3.72 | 3.72 | 4.16 | 4.16 | 4.16 | 4.59 | 4.59 | 4.59 | 5.07 | 5.07 | 5.07 | 4.53 | 4.53 | 4.53 | 3.93 | 3.93 | 3.93 | 3.04 | 3.04 | 3.04 | 2.07 | 2.07 | 2.07 | 1.74 | 1.74 | 1.74 | 1.39 | 1.39 | 1.39 | 1.76 | 1.76 | 1.76 | 2.11 | 2.11 | 2.11 | 2.43 | 2.43 | 2.43 | 2.73 | 2.73 | 2.73 | 4.32 | 4.32 | 4.32 | 5.81 | 5.81 | 5.81 | 6.00 | 6.00 | 6.00 | 6.19 | 6.19 | 6.19 | 5.91 | 5.91 | 5.91 | 5.59 | 5.59 | 5.59 | 5.94 | 5.94 | 5.94 | 6.41 | 6.41 | 6.41 | 7.50 | 7.50 | 7.50 | 8.90 | 8.90 | 8.90 | 10.24 | 10.24 | 10.24 | 11.61 | 11.61 | 11.61 | 12.87 | 12.87 | 12.87 | 14.30 | 14.30 | 14.30 | 16.71 | 16.71 | 16.71 | 19.87 | 19.87 | 19.87 | 22.78 | 22.78 | 22.78 |
Earnings from Cont. Ops Margin | 2.65 | 2.65 | 2.65 | 2.65 | 2.65 | 2.65 | 2.65 | 2.86 | 2.86 | 3.11 | 3.11 | 3.11 | 2.72 | 2.72 | 2.72 | 2.29 | 2.29 | 2.29 | 2.29 | 2.03 | 2.03 | 1.73 | 1.73 | 1.73 | 1.62 | 1.62 | 1.62 | 1.47 | 1.47 | 1.47 | 2.04 | 2.04 | 2.04 | 2.59 | 2.59 | 2.59 | 3.95 | 3.95 | 3.95 | 5.35 | 5.35 | 5.35 | 6.31 | 6.31 | 6.31 | 7.44 | 7.44 | 7.44 | 6.66 | 6.66 | 6.66 | 5.72 | 5.72 | 5.72 | 4.46 | 4.46 | 4.46 | 3.01 | 3.01 | 3.01 | 3.30 | 3.30 | 3.30 | 3.64 | 3.64 | 3.64 | 4.45 | 4.45 | 4.45 | 5.33 | 5.33 | 5.33 | 5.61 | 5.61 | 5.61 | 5.88 | 5.88 | 5.88 | 6.26 | 6.26 | 6.26 | 6.67 | 6.67 | 6.67 | 5.85 | 5.85 | 5.85 | 5.03 | 5.03 | 5.03 | 4.22 | 4.22 | 4.22 | 3.36 | 3.36 | 3.36 | 3.18 | 3.18 | 3.18 | 3.00 | 3.00 | 3.00 | 3.05 | 3.05 | 3.05 | 3.10 | 3.10 | 3.10 | 3.38 | 3.38 | 3.38 | 3.78 | 3.78 | 3.78 | 4.16 | 4.16 | 4.16 | 4.55 | 4.55 | 4.55 | 4.88 | 4.88 | 4.88 | 5.25 | 5.25 | 5.25 | 4.67 | 4.67 | 4.67 | 4.04 | 4.04 | 4.04 | 3.52 | 3.52 | 3.52 | 2.96 | 2.96 | 2.96 | 2.83 | 2.83 | 2.83 | 2.69 | 2.69 | 2.69 | 3.11 | 3.11 | 3.11 | 3.50 | 3.50 | 3.50 | 3.65 | 3.65 | 3.65 | 3.80 | 3.80 | 3.80 | 4.92 | 4.92 | 4.92 | 5.97 | 5.97 | 5.97 | 6.10 | 6.10 | 6.10 | 6.23 | 6.23 | 6.23 | 6.12 | 6.12 | 6.12 | 6.00 | 6.00 | 6.00 | 6.33 | 6.33 | 6.33 | 6.78 | 6.78 | 6.78 | 6.64 | 6.64 | 6.64 | 6.47 | 6.47 | 6.47 | 7.70 | 7.70 | 7.70 | 8.95 | 8.95 | 8.95 | 11.44 | 11.44 | 11.44 | 14.27 | 14.27 | 14.27 | 16.30 | 16.30 | 16.30 | 18.96 | 18.96 | 18.96 | 21.60 | 21.60 | 21.60 |
Net Income Margin | 2.65 | 2.65 | 2.65 | 2.65 | 2.65 | 2.65 | 2.65 | 2.86 | 2.86 | 3.11 | 3.11 | 3.11 | 2.72 | 2.72 | 2.72 | 2.29 | 2.29 | 2.29 | 2.29 | 2.03 | 2.03 | 1.73 | 1.73 | 1.73 | 1.62 | 1.62 | 1.62 | 1.47 | 1.47 | 1.47 | 2.04 | 2.04 | 2.04 | 2.59 | 2.59 | 2.59 | 3.95 | 3.95 | 3.95 | 5.35 | 5.35 | 5.35 | 6.31 | 6.31 | 6.31 | 7.44 | 7.44 | 7.44 | 6.66 | 6.66 | 6.66 | 5.72 | 5.72 | 5.72 | 4.46 | 4.46 | 4.46 | 3.01 | 3.01 | 3.01 | 3.30 | 3.30 | 3.30 | 3.64 | 3.64 | 3.64 | 4.45 | 4.45 | 4.45 | 5.33 | 5.33 | 5.33 | 5.61 | 5.61 | 5.61 | 5.88 | 5.88 | 5.88 | 6.26 | 6.26 | 6.26 | 6.67 | 6.67 | 6.67 | 5.85 | 5.85 | 5.85 | 5.03 | 5.03 | 5.03 | 4.22 | 4.22 | 4.22 | 3.36 | 3.36 | 3.36 | 3.18 | 3.18 | 3.18 | 3.00 | 3.00 | 3.00 | 3.05 | 3.05 | 3.05 | 3.10 | 3.10 | 3.10 | 3.38 | 3.38 | 3.38 | 3.78 | 3.78 | 3.78 | 4.16 | 4.16 | 4.16 | 4.55 | 4.55 | 4.55 | 4.88 | 4.88 | 4.88 | 5.25 | 5.25 | 5.25 | 4.67 | 4.67 | 4.67 | 4.04 | 4.04 | 4.04 | 3.52 | 3.52 | 3.52 | 2.96 | 2.96 | 2.96 | 2.83 | 2.83 | 2.83 | 2.69 | 2.69 | 2.69 | 3.11 | 3.11 | 3.11 | 3.50 | 3.50 | 3.50 | 3.65 | 3.65 | 3.65 | 3.80 | 3.80 | 3.80 | 4.92 | 4.92 | 4.92 | 5.97 | 5.97 | 5.97 | 6.10 | 6.10 | 6.10 | 6.23 | 6.23 | 6.23 | 6.12 | 6.12 | 6.12 | 6.00 | 6.00 | 6.00 | 6.33 | 6.33 | 6.33 | 6.78 | 6.78 | 6.78 | 6.64 | 6.64 | 6.64 | 6.47 | 6.47 | 6.47 | 7.70 | 7.70 | 7.70 | 8.95 | 8.95 | 8.95 | 11.44 | 11.44 | 11.44 | 14.27 | 14.27 | 14.27 | 16.30 | 16.30 | 16.30 | 18.96 | 18.96 | 18.96 | 21.60 | 21.60 | 21.60 |
Levered Free Cash Flow Margin | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 0.67 | 0.67 | 3.28 | 3.28 | 3.28 | 2.77 | 2.77 | 2.77 | -0.14 | -0.14 | -0.14 | -0.14 | -0.50 | -0.50 | 1.00 | 1.00 | 1.00 | 0.94 | 0.94 | 0.94 | 0.11 | 0.11 | 0.11 | 0.50 | 0.50 | 0.50 | 1.41 | 1.41 | 1.41 | 2.49 | 2.49 | 2.49 | -1.28 | -1.28 | -1.28 | -0.45 | -0.45 | -0.45 | -1.61 | -1.61 | -1.61 | -2.85 | -2.85 | -2.85 | -0.19 | -0.19 | -0.19 | -1.27 | -1.27 | -1.27 | -5.30 | -5.30 | -5.30 | -5.18 | -5.18 | -5.18 | -2.30 | -2.30 | -2.30 | -2.32 | -2.32 | -2.32 | 2.55 | 2.55 | 2.55 | 2.27 | 2.27 | 2.27 | -0.26 | -0.26 | -0.26 | 0.12 | 0.12 | 0.12 | -1.75 | -1.75 | -1.75 | -1.62 | -1.62 | -1.62 | -0.15 | -0.15 | -0.15 | -0.69 | -0.69 | -0.69 | 0.59 | 0.59 | 0.59 | -0.25 | -0.25 | -0.25 | -1.77 | -1.77 | -1.77 | -4.08 | -4.08 | -4.08 | -1.39 | -1.39 | -1.39 | -3.20 | -3.20 | -3.20 | -2.15 | -2.15 | -2.15 | 2.07 | 2.07 | 2.07 | -5.67 | -5.67 | -5.67 | -3.41 | -3.41 | -3.41 | -1.31 | -1.31 | -1.31 | -2.68 | -2.68 | -2.68 | 1.62 | 1.62 | 1.62 | 0.45 | 0.45 | 0.45 | -10.12 | -10.12 | -10.12 | -8.76 | -8.76 | -8.76 | -1.17 | -1.17 | -1.17 | -2.46 | -2.46 | -2.46 | 2.23 | 2.23 | 2.23 | 2.20 | 2.20 | 2.20 | 3.55 | 3.55 | 3.55 | 6.41 | 6.41 | 6.41 | 6.95 | 6.95 | 6.95 | 6.91 | 6.91 | 6.91 | 0.23 | 0.23 | 0.23 | -0.53 | -0.53 | -0.53 | -2.45 | -2.45 | -2.45 | -3.23 | -3.23 | -3.23 | -1.62 | -1.62 | -1.62 | -8.16 | -8.16 | -8.16 | -18.61 | -18.61 | -18.61 | -18.61 | -18.61 | -18.61 | -10.75 | -10.75 | -10.75 | -5.35 | -5.35 | -5.35 | -2.34 | -2.34 | -2.34 | -2.89 | -2.89 | -2.89 | -16.13 | -16.13 | -16.13 | - | - | - |
Unlevered Free Cash Flow Margin | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 0.81 | 0.81 | 3.37 | 3.37 | 3.37 | 2.85 | 2.85 | 2.85 | -0.09 | -0.09 | -0.09 | -0.09 | -0.46 | -0.46 | 1.04 | 1.04 | 1.04 | 0.97 | 0.97 | 0.97 | 0.14 | 0.14 | 0.14 | 0.53 | 0.53 | 0.53 | 1.44 | 1.44 | 1.44 | 2.53 | 2.53 | 2.53 | -1.22 | -1.22 | -1.22 | -0.39 | -0.39 | -0.39 | -1.55 | -1.55 | -1.55 | -2.80 | -2.80 | -2.80 | -0.15 | -0.15 | -0.15 | -1.23 | -1.23 | -1.23 | -5.27 | -5.27 | -5.27 | -5.15 | -5.15 | -5.15 | -2.28 | -2.28 | -2.28 | -2.31 | -2.31 | -2.31 | 2.55 | 2.55 | 2.55 | 2.28 | 2.28 | 2.28 | -0.23 | -0.23 | -0.23 | 0.17 | 0.17 | 0.17 | -1.67 | -1.67 | -1.67 | -1.55 | -1.55 | -1.55 | -0.09 | -0.09 | -0.09 | -0.63 | -0.63 | -0.63 | 0.64 | 0.64 | 0.64 | -0.22 | -0.22 | -0.22 | -1.75 | -1.75 | -1.75 | -4.06 | -4.06 | -4.06 | -1.38 | -1.38 | -1.38 | -3.19 | -3.19 | -3.19 | -2.14 | -2.14 | -2.14 | 2.09 | 2.09 | 2.09 | -5.65 | -5.65 | -5.65 | -3.39 | -3.39 | -3.39 | -1.28 | -1.28 | -1.28 | -2.66 | -2.66 | -2.66 | 1.65 | 1.65 | 1.65 | 0.47 | 0.47 | 0.47 | -10.10 | -10.10 | -10.10 | -8.74 | -8.74 | -8.74 | -1.16 | -1.16 | -1.16 | -2.45 | -2.45 | -2.45 | 2.23 | 2.23 | 2.23 | 2.20 | 2.20 | 2.20 | 3.55 | 3.55 | 3.55 | 6.41 | 6.41 | 6.41 | 6.95 | 6.95 | 6.95 | 6.91 | 6.91 | 6.91 | 0.23 | 0.23 | 0.23 | -0.53 | -0.53 | -0.53 | -2.45 | -2.45 | -2.45 | -3.23 | -3.23 | -3.23 | -1.61 | -1.61 | -1.61 | -8.12 | -8.12 | -8.12 | -18.50 | -18.50 | -18.50 | -18.42 | -18.42 | -18.42 | -10.47 | -10.47 | -10.47 | -4.97 | -4.97 | -4.97 | -1.86 | -1.86 | -1.86 | -2.31 | -2.31 | -2.31 | -15.42 | -15.42 | -15.42 | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|